Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.73% first-year return on $38,325 initial cash invested.
6.73%
Cash On Cash
8.46%
Cap Rate
1.32
DSCR
$1,901
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,901 income − $1,686 expenses = $215 cash flow
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,325
Downpayment
20%
$36,500
Closing costs
1%
$1,825
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,901
Total Expenses
$1,686
Mortgage P&I
51%
$976
Property Taxes
8%
$152
Home Insurance
3%
$64
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0